| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 13.60M | $ 15.35M | $ 13.97M | $ 20.96M | $ 34.53M |
| Gross Profit | $ 3.58M | $ 3.98M | $ 1.21M | $ 5.75M | $ 5.83M |
| Operating Income | $ -11.46M | $ -1.67M | $ -4.76M | $ 2.08M | $ 1.15M |
| EBITDA | $ -11.46M | $ -3.26M | $ -4.08M | $ 2.33M | $ 1.70M |
| Net Income | $ -11.67M | $ -4.38M | $ -7.13M | $ 929.06K | $ 322.68K |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 1.03M | $ 245.16K | $ 1.10M | $ 251.10K | $ 748.81K |
| Total Assets | $ 20.44M | $ 13.88M | $ 13.62M | $ 14.41M | $ 14.51M |
| Total Debt | $ 2.77M | $ 6.66M | $ 6.80M | $ 7.45M | $ 6.39M |
| Net Debt | $ 1.74M | $ 6.41M | $ 5.70M | $ 7.20M | $ 5.65M |
| Total Liabilities | $ 11.43M | $ 11.28M | $ 13.04M | $ 12.44M | $ 14.86M |
| Stockholders' Equity | $ 9.01M | $ 2.60M | $ 582.61K | $ 1.97M | $ -353.00K |
| Cash Flow | |||||
| Free Cash Flow | $ -6.57M | $ -1.53M | $ -4.68M | $ 0.00 | $ 3.24M |
| Operating Cash Flow | $ -5.68M | $ -1.23M | $ -4.68M | $ -3.65M | $ 4.55M |
| Investing Cash Flow | $ -891.77K | $ -296.36K | $ 0.00 | $ -150.61K | $ -1.32M |
| Financing Cash Flow | $ 7.46M | $ -1.19M | $ 5.38M | $ 2.78M | $ -3.14M |